Employees: 01 (2023.0)Legal category: Société à responsabilité limitée (sans autre indication)Size: PMECreation date: 2009-05-11 (17 years)Status: ActiveBusiness sector: Activités des agences de voyageLocation: AIX-LES-BAINS (73100), Savoie
ESPRIT PIONNIER : revenue, balance sheet and financial ratios
ESPRIT PIONNIER is a French company
founded 17 years ago,
specialized in the sector Activités des agences de voyage.
Based in AIX-LES-BAINS (73100),
this company of category PME
shows in 2023 a revenue of 1.7 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ESPRIT PIONNIER (SIREN 512369133)
Indicator
2024
2023
2019
Revenue
N/C
1 680 107 €
1 952 946 €
Net income
15 901 €
28 619 €
16 186 €
EBITDA
N/C
42 409 €
23 424 €
Net margin
N/C
1.7%
0.8%
Revenue and income statement
Im Jahr 2024 erzielt ESPRIT PIONNIER ein positives Nettoergebnis von 16 k€. Entwicklung 2019-2024: 16 k€ -> 16 k€.
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
15 901 €
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
Die Verschuldungsquote (= Finanzschulden / Eigenkapital x 100) beträgt 30%. Die Verschuldung bleibt unter Kontrolle. Die finanzielle Autonomie (= Eigenkapital / Bilanzsumme x 100) erreicht 34%. Das Gleichgewicht zwischen Eigenkapital und Schulden ist zufriedenstellend.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
30.45%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
34.191%
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2023
2024
Debt ratio
3.942
56.25
30.45
Financial autonomy
1.718
38.79
34.191
Repayment capacity
0.01
3.749
None
Cash flow / Revenue
1.22%
1.711%
None%
Sector positioning
Verschuldungsgrad
30.452024
2019
2023
2024
Q1: 0.17
Med: 12.86
Q3: 44.56
Average+24 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das verschuldungsgrad von ESPRIT PIONNIER (30.45). Dieses Verhältnis misst das Gewicht der Schulden im Verhältnis zum Eigenkapital. Eine Reduzierung könnte die finanzielle Stärke verbessern.
Finanzielle Autonomie
34.19%2024
2019
2023
2024
Q1: 8.13%
Med: 24.62%
Q3: 43.31%
Gut+38 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das finanzielle autonomie von ESPRIT PIONNIER (34.2%). Dieses Verhältnis stellt den Anteil des Eigenkapitals an der Gesamtfinanzierung dar. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Rückzahlungsfähigkeit
3.75 ans2023
2019
2023
Q1: 0.0 ans
Med: 0.16 ans
Q3: 1.67 ans
Beobachten+25 pts over 2 years
Im Jahr 2023 liegt in den oberen 25% der Branche das rückzahlungsfähigkeit von ESPRIT PIONNIER (3.8 ans). Dieses Verhältnis gibt die Anzahl der Jahre an, die zur Rückzahlung der Schulden mit dem Cashflow benötigt werden. Eine lange Dauer kann auf hohe Verschuldung im Verhältnis zur Rückzahlungskapazität hinweisen.
Liquidity ratios
Die Liquiditätsquote beträgt 163.88. Das Unternehmen verfügt über 2€ liquide Mittel für jeden 1€ kurzfristiger Schulden.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
163.885
Liquidity indicators evolution ESPRIT PIONNIER
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2019
2023
2024
Liquidity ratio
92.872
240.979
163.885
Interest coverage
1.422
2.202
None
Sector positioning
Liquiditätsquote
163.882024
2019
2023
2024
Q1: 116.21
Med: 153.0
Q3: 274.48
Gut+30 pts over 3 years
Im Jahr 2024 liegt über dem Median der Branche das liquiditätsquote von ESPRIT PIONNIER (163.88). Dieses Verhältnis misst die Fähigkeit, kurzfristige Schulden mit Umlaufvermögen zu decken. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Zinsdeckung
2.2x2023
2019
2023
Q1: 0.0x
Med: 0.17x
Q3: 3.04x
Gut
Im Jahr 2023 liegt über dem Median der Branche das zinsdeckung von ESPRIT PIONNIER (2.2x). Dieses Verhältnis gibt an, wie oft das Betriebsergebnis die Zinsaufwendungen deckt. Diese komfortable Position bietet eine nennenswerte Sicherheitsmarge.
Working capital requirement (WCR) and payment terms
Der Betriebskapitalbedarf (WCR) misst die zeitliche Lücke.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
0 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
0 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
0 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
0 j
WCR and payment terms evolution ESPRIT PIONNIER
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2019
2023
2024
Operating WCR
-98 468 €
38 172 €
0 €
Inventory turnover (days)
9
9
0
Customer payment term (days)
1
2
0
Supplier payment term (days)
6
3
0
Positioning of ESPRIT PIONNIER in its sector
Comparison with sector Activités des agences de voyage
Valuation estimate
Based on 80 transactions of similar company sales
(all years),
the value of ESPRIT PIONNIER is estimated at
22 393 €
(range 12 308€ - 110 871€).
This multiples method compares the actual sale price of similar companies to their financial indicators (Revenue, EBITDA, Net Income). It provides a market-based indicative estimate. Medium reliability: estimate to be confirmed with in-depth analysis.
Estimated enterprise value2024
80 tx
12k€22k€110k€
22 393 €Range: 12 308€ - 110 871€
NAF 5 all-time
Valuation method used
Net Income Multiple
15 901 €
×
1.4x
=22 394 €
Range: 12 308€ - 110 871€
Only this financial indicator is available for this company.
How is this estimate calculated?
This estimate is based on the analysis of 80 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Activités des agences de voyage)
Compare ESPRIT PIONNIER with other companies in the same sector:
Yes, ESPRIT PIONNIER generated a net profit of 16 k€ in 2024.
Where is the headquarters of ESPRIT PIONNIER ?
The headquarters of ESPRIT PIONNIER is located in AIX-LES-BAINS (73100), in the department Savoie.
Where to find the tax return of ESPRIT PIONNIER ?
The tax return of ESPRIT PIONNIER is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does ESPRIT PIONNIER operate?
ESPRIT PIONNIER operates in the sector Activités des agences de voyage (NAF code 79.11Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart